-
Revenues of $48.8 billion for the second quarter, up 10%.
-
Second-quarter GAAP earnings per diluted share from continuing
operations of $2.65, up 29%.
-
Second-quarter Adjusted Earnings per diluted share of $3.31, up 19%.
-
Consolidated results include a pre-tax gain of $51 million, or 14
cents per diluted share, from the sale of our ZEE Medical business.
-
Board of Directors authorized a new $2 billion share repurchase
program.
-
Fiscal 2016 Outlook: Adjusted Earnings per diluted share of $12.50
to $13.00.
McKesson Corporation (NYSE:MCK) today reported that revenues for the
second quarter ended September 30, 2015 were $48.8 billion, up 10%
compared to $44.2 billion a year ago. On a constant currency basis,
revenues increased 14% over the prior year. On the basis of U.S.
generally accepted accounting principles (“GAAP”), second-quarter
earnings per diluted share from continuing operations was $2.65 compared
to $2.05 a year ago.
Second-quarter Adjusted Earnings per diluted share was $3.31, up 19%
compared to $2.79 a year ago. On a constant currency basis, Adjusted
Earnings per diluted share increased 20% over the prior year.
Second-quarter results include a pre-tax gain of $51 million, or 14
cents per diluted share, related to the sale of the ZEE Medical business
within the Distribution Solutions segment. Second-quarter results also
reflect lower than expected tax expense driven by a discrete tax benefit
of $25 million, or 11 cents per diluted share.
For the first half of the fiscal year, McKesson generated cash from
operations of $1.3 billion, and ended the quarter with cash and cash
equivalents of $5.4 billion. During the first half of the fiscal year,
McKesson repurchased nearly $500 million of its common stock, repaid
$498 million in long-term debt, had internal capital spending of $274
million and paid $114 million in dividends.
At its recent meeting, McKesson’s Board of Directors authorized a new $2
billion share repurchase program.
“McKesson delivered solid results during the first six months of our
fiscal year. In addition to the strong operating performance across our
businesses in the second quarter, we repurchased approximately 2.5
million shares totaling nearly $500 million, announced the acquisition
of the UK pharmacy operations of Sainsbury’s and the acquisition of the
pharmaceutical distribution business of United Drug Group in Ireland. At
its recent meeting, our Board of Directors also authorized a new $2
billion share repurchase program and we remain exceptionally well
positioned to continue to execute our portfolio approach to capital
deployment. We were also privileged to be selected by Albertsons as its
pharmaceutical sourcing and distribution partner across all of its U.S.
brands. I am confident in the strength and scale of our global value
proposition for our customers and our manufacturing partners, and I am
excited about the opportunities across our diversified portfolio of
businesses,” said John H. Hammergren, chairman and chief executive
officer.
“We are updating our full-year outlook and now expect Adjusted Earnings
per diluted share of $12.50 to $13.00 for the fiscal year ending March
31, 2016,” concluded Hammergren.
Segment Results
Distribution Solutions revenues were $48 billion for the quarter, up 11%
on a reported basis and up 14% on a constant currency basis.
North America pharmaceutical distribution and services revenues were
$40.6 billion for the quarter, up 16% on a reported basis and 17% on a
constant currency basis. North America revenue growth primarily reflects
market growth and our mix of business.
International pharmaceutical distribution and services revenues were
$5.9 billion for the quarter, down 13% on a reported basis and up 2% on
a constant currency basis.
Medical-Surgical distribution and services second-quarter revenues were
up 3% for the quarter, driven by market growth.
In the second quarter, Distribution Solutions GAAP operating profit was
$926 million and GAAP operating margin was 1.93%. Second-quarter
adjusted operating profit was $1.1 billion, up 8% on a reported basis
and up 11% on a constant currency basis, primarily driven by growth in
our North America pharmaceutical distribution and services revenues and
a pre-tax gain of $51 million from the sale of the ZEE Medical business.
Adjusted operating margin for the Distribution Solutions segment was
2.39%.
Technology Solutions second-quarter revenues were $721 million, down 6%
compared to the prior year, primarily driven by the completed sale of
our nurse triage business in our first quarter and by the anticipated
year-over-year decline in our hospital software business, partially
offset by growth in our other technology businesses.
Technology Solutions GAAP operating profit was $146 million for the
second quarter and GAAP operating margin was 20.25%. Adjusted operating
profit was $157 million for the second quarter and adjusted operating
margin was 21.78%.
Fiscal Year 2016 Outlook
McKesson expects Adjusted Earnings per diluted share between $12.50 and
$13.00 for the fiscal year ending March 31, 2016, based on an exchange
rate of $1.10 per Euro. The updated full-year outlook reflects a number
of items, including the sale of ZEE Medical in the second quarter, the
impact of the recently completed $500 million share repurchase program,
and a reduction in our full-year adjusted tax rate from 31.5% to 31%,
primarily driven by a favorable discrete tax item recognized in the
second quarter. The revised guidance range also reflects the expiration
of the Optum contract at the start of the third quarter and an
assumption that generic pharmaceutical pricing trends will remain weak
in the second half of the fiscal year and similar to the level of the
second quarter.
The updated outlook for Adjusted Earnings per diluted share between
$12.50 and $13.00 excludes the following GAAP items:
-
Amortization of acquisition-related intangible assets of $1.25 per
diluted share.
-
Acquisition expenses and related adjustments of 33 cents per diluted
share.
-
LIFO inventory-related charges of 89 cents to 99 cents per diluted
share.
The Fiscal 2016 guidance range does not include any potential claim or
litigation reserve adjustments, or the impact of any potential new
acquisitions and divestitures, and impairments or material
restructurings.
Adjusted Earnings
McKesson separately reports financial results on the basis of Adjusted
Earnings. Adjusted Earnings is a non-GAAP financial measure defined as
GAAP income from continuing operations, excluding amortization of
acquisition-related intangible assets, acquisition expenses and related
adjustments, certain claim and litigation reserve adjustments reflecting
changes to the company’s reserves for controlled substance distribution
claims and average wholesale price litigation matters, and
Last-In-First-Out (“LIFO”) inventory-related adjustments. A
reconciliation of McKesson’s GAAP financial results to Adjusted Earnings
is provided in Schedules 2, 3 and 4 of the financial statement tables
included with this release.
Constant Currency
McKesson also presents its financial results on a Constant Currency
basis. The company conducts business worldwide in local currencies,
including Euro, British pound and Canadian dollar. As a result, the
comparability of the financial results reported in U.S. dollars can be
affected by changes in foreign currency exchange rates. Constant
Currency information is presented to provide a framework for assessing
how its business performed excluding the effect of foreign currency
exchange rate fluctuations. The supplemental Constant Currency
information of the company’s GAAP financial results and Adjusted
Earnings (Non-GAAP) is provided in Schedule 3 of the financial statement
tables included with this release.
Risk Factors
Except for historical information contained in this press release,
matters discussed may constitute “forward-looking statements” within the
meaning of Section 27A of the Securities Act of 1933 and Section 21E of
the Securities Exchange Act of 1934, as amended, that involve risks and
uncertainties that could cause actual results to differ materially from
those projected, anticipated or implied. These statements may be
identified by their use of forward-looking terminology such as
“believes”, “expects”, “anticipates”, “may”, “will”, “should”, “seeks”,
“approximately”, “intends”, “plans”, “estimates” or the negative of
these words or other comparable terminology. The discussion of financial
trends, strategy, plans or intentions may also include forward-looking
statements. It is not possible to predict or identify all such risks and
uncertainties; however, the most significant of these risks and
uncertainties are described in the company’s Form 10-K, Form 10-Q and
Form 8-K reports filed with the Securities and Exchange Commission and
include, but are not limited to: changes in the U.S. healthcare industry
and regulatory environment; managing foreign expansion, including the
related operating, economic, political and regulatory risks; changes in
the Canadian healthcare industry and regulatory environment; exposure to
European economic conditions, including recent austerity measures taken
by certain European governments; changes in the European regulatory
environment with respect to privacy and data protection regulations;
foreign currency fluctuations; the company’s ability to successfully
identify, consummate, finance and integrate acquisitions; the company’s
ability to manage and complete divestitures; material adverse resolution
of pending legal proceedings; competition; substantial defaults in
payment or a material reduction in purchases by, or the loss of, a large
customer or group purchasing organization; the loss of government
contracts as a result of compliance or funding challenges; public health
issues in the U.S. or abroad; malfunction, failure or breach of
sophisticated internal information systems to perform as designed; cyber
attacks or other privacy and data security incidents; the adequacy of
insurance to cover property loss or liability claims; the company’s
failure to attract and retain customers for its software products and
solutions due to integration and implementation challenges, or due to an
inability to keep pace with technological advances; the company’s
proprietary products and services may not be adequately protected, and
its products and solutions may be found to infringe on the rights of
others; system errors or failure of our technology products and
solutions to conform to specifications; disaster or other event causing
interruption of customer access to data residing in our service centers;
the delay or extension of our sales or implementation cycles for
external software products; changes in circumstances that could impair
our goodwill or intangible assets; new or revised tax legislation or
challenges to our tax positions; general economic conditions, including
changes in the financial markets that may affect the availability and
cost of credit to the company, its customers or suppliers; changes in
accounting principles generally accepted in the United States of
America; and withdrawal from participation in multiemployer pension
plans or if such plans are reported to have underfunded liabilities. The
reader should not place undue reliance on forward-looking statements,
which speak only as of the date they are first made. Except to the
extent required by law, the company undertakes no obligation to publicly
release the result of any revisions to these forward-looking statements
to reflect events or circumstances after the date hereof, or to reflect
the occurrence of unanticipated events.
The company has scheduled a conference call for 8:30AM ET. The dial-in
number for individuals wishing to participate on the call is
719-234-7317. Erin Lampert, senior vice president, Investor Relations,
is the leader of the call, and the password to join the call is
‘McKesson’. A replay of this conference call will be available for five
calendar days. The dial-in number for individuals wishing to listen to
the replay is 719-457-0820 and the pass code is 752390. A webcast of the
conference call will also be available live and archived on the
company’s Investor Relations website at http://investor.mckesson.com.
Shareholders are encouraged to review SEC filings and more information
about McKesson, which are located on the company’s website.
About McKesson Corporation
McKesson Corporation, currently ranked 11th on the FORTUNE 500, is a
healthcare services and information technology company dedicated to
making the business of healthcare run better. McKesson partners with
payers, hospitals, physician offices, pharmacies, pharmaceutical
companies and others across the spectrum of care to build healthier
organizations that deliver better care to patients in every setting.
McKesson helps its customers improve their financial, operational, and
clinical performance with solutions that include pharmaceutical and
medical-surgical supply management, healthcare information technology,
and business and clinical services. For more information, visit http://www.mckesson.com.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Schedule 1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McKESSON CORPORATION
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - GAAP
|
(unaudited)
|
(in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended September 30,
|
|
|
|
|
Six Months Ended September 30,
|
|
|
|
|
2015
|
|
2014
|
|
Change
|
|
|
2015
|
|
2014
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
48,761
|
|
|
$
|
44,160
|
|
|
10
|
|
%
|
|
$
|
96,307
|
|
|
$
|
87,636
|
|
|
10
|
|
%
|
Cost of sales (1) (2)
|
|
|
(45,917
|
)
|
|
|
(41,296
|
)
|
|
11
|
|
|
|
|
(90,615
|
)
|
|
|
(82,040
|
)
|
|
10
|
|
|
Gross profit
|
|
|
2,844
|
|
|
|
2,864
|
|
|
(1
|
)
|
|
|
|
5,692
|
|
|
|
5,596
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses (3) (4)
|
|
|
(1,890
|
)
|
|
|
(2,077
|
)
|
|
(9
|
)
|
|
|
|
(3,807
|
)
|
|
|
(4,128
|
)
|
|
(8
|
)
|
|
Operating income
|
|
|
954
|
|
|
|
787
|
|
|
21
|
|
|
|
|
1,885
|
|
|
|
1,468
|
|
|
28
|
|
|
Other income, net
|
|
|
17
|
|
|
|
22
|
|
|
(23
|
)
|
|
|
|
30
|
|
|
|
41
|
|
|
(27
|
)
|
|
Interest expense
|
|
|
(91
|
)
|
|
|
(95
|
)
|
|
(4
|
)
|
|
|
|
(180
|
)
|
|
|
(191
|
)
|
|
(6
|
)
|
|
Income from continuing operations before income taxes
|
|
|
880
|
|
|
|
714
|
|
|
23
|
|
|
|
|
1,735
|
|
|
|
1,318
|
|
|
32
|
|
|
Income tax expense (5)
|
|
|
(244
|
)
|
|
|
(223
|
)
|
|
9
|
|
|
|
|
(500
|
)
|
|
|
(408
|
)
|
|
23
|
|
|
Income from continuing operations after tax
|
|
|
636
|
|
|
|
491
|
|
|
30
|
|
|
|
|
1,235
|
|
|
|
910
|
|
|
36
|
|
|
Loss from discontinued operations, net of tax
|
|
|
(6
|
)
|
|
|
(14
|
)
|
|
(57
|
)
|
|
|
|
(16
|
)
|
|
|
(22
|
)
|
|
(27
|
)
|
|
Net income
|
|
|
630
|
|
|
|
477
|
|
|
32
|
|
|
|
|
1,219
|
|
|
|
888
|
|
|
37
|
|
|
Net income attributable to noncontrolling interests
|
|
|
(13
|
)
|
|
|
(8
|
)
|
|
63
|
|
|
|
|
(26
|
)
|
|
|
(16
|
)
|
|
63
|
|
|
Net income attributable to McKesson Corporation
|
|
$
|
617
|
|
|
$
|
469
|
|
|
32
|
|
%
|
|
$
|
1,193
|
|
|
$
|
872
|
|
|
37
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per common share attributable to McKesson
Corporation (6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
2.65
|
|
|
$
|
2.05
|
|
|
29
|
|
%
|
|
$
|
5.15
|
|
|
$
|
3.80
|
|
|
36
|
|
%
|
Discontinued operations
|
|
|
(0.02
|
)
|
|
|
(0.06
|
)
|
|
(67
|
)
|
|
|
|
(0.07
|
)
|
|
|
(0.09
|
)
|
|
(22
|
)
|
|
Total
|
|
$
|
2.63
|
|
|
$
|
1.99
|
|
|
32
|
|
%
|
|
$
|
5.08
|
|
|
$
|
3.71
|
|
|
37
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
2.68
|
|
|
$
|
2.08
|
|
|
29
|
|
%
|
|
$
|
5.21
|
|
|
$
|
3.86
|
|
|
35
|
|
%
|
Discontinued operations
|
|
|
(0.02
|
)
|
|
|
(0.06
|
)
|
|
(67
|
)
|
|
|
|
(0.06
|
)
|
|
|
(0.09
|
)
|
|
(33
|
)
|
|
Total
|
|
$
|
2.66
|
|
|
$
|
2.02
|
|
|
32
|
|
%
|
|
$
|
5.15
|
|
|
$
|
3.77
|
|
|
37
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share
|
|
$
|
0.28
|
|
|
$
|
0.24
|
|
|
|
|
|
|
$
|
0.52
|
|
|
$
|
0.48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
235
|
|
|
|
235
|
|
|
-
|
|
%
|
|
|
235
|
|
|
|
235
|
|
|
-
|
|
%
|
Basic
|
|
|
232
|
|
|
|
232
|
|
|
-
|
|
|
|
|
232
|
|
|
|
231
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Distribution Solutions segment results for the second quarter and
first six months of fiscal year 2016 and 2015 include charges of
$91 million and $182 million and $94 million and $192 million
related to our last-in-first-out ("LIFO") method of accounting for
inventories, and for the first six months of fiscal year 2016
include $59 million cash proceeds representing our share of
antitrust legal settlements.
|
(2)
|
|
Technology Solutions segment results for the first six months of
fiscal year 2015 reflect a non-cash pre-tax charge of $34 million
primarily relating to depreciation and amortization expense due to
the reclassification of the workforce business within our
International Technology business from discontinued operations to
continuing operations. The charge was primarily recorded in cost of
sales.
|
(3)
|
|
Distribution Solutions segment results for the second quarter and
first six months of fiscal year 2016 include a pre-tax gain of $51
million ($33 million after-tax) and $51 million ($29 million
after-tax) recognized from the sale of our ZEE Medical business.
|
(4)
|
|
Technology Solutions segment results for the first six months of
fiscal year 2016 include a pre-tax gain of $51 million ($38 million
after-tax) recognized from the sale of our nurse triage business.
|
(5)
|
|
The second quarter and first six months of fiscal year 2016 include
a $25 million tax benefit related to the reversal of a tax reserve.
|
(6)
|
|
Certain computations may reflect rounding adjustments.
|
|
|
|
|
Schedule 2A
|
|
McKESSON CORPORATION
|
RECONCILIATION OF GAAP OPERATING RESULTS TO ADJUSTED EARNINGS
(NON-GAAP)
|
(unaudited)
|
(in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
Change
|
|
|
Quarter Ended September 30, 2015
|
|
Vs. Prior Quarter
|
|
|
|
|
|
|
|
|
|
Amortization
|
|
Acquisition
|
|
Claim and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of Acquisition-
|
|
Expenses and
|
|
Litigation
|
|
|
|
Adjusted
|
|
As
|
|
Adjusted
|
|
|
|
As Reported
|
|
Related
|
|
Related
|
|
Reserve
|
|
LIFO-Related
|
|
Earnings
|
|
Reported
|
|
Earnings
|
|
|
|
(GAAP)
|
|
Intangibles
|
|
Adjustments
|
|
Adjustments
|
|
Adjustments
|
|
(Non-GAAP)
|
|
(GAAP)
|
|
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
$
|
2,844
|
|
|
|
$
|
3
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
$
|
91
|
|
|
$
|
2,938
|
|
|
(1
|
)
|
%
|
(1
|
)
|
%
|
Operating expenses (1)
|
|
|
(1,890
|
)
|
|
|
|
106
|
|
|
|
|
33
|
|
|
|
|
-
|
|
|
-
|
|
|
|
(1,751
|
)
|
|
(9
|
)
|
|
(7
|
)
|
|
Other income, net
|
|
|
17
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
-
|
|
|
|
17
|
|
|
(23
|
)
|
|
(19
|
)
|
|
Interest expense
|
|
|
(91
|
)
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
-
|
|
|
|
(91
|
)
|
|
(4
|
)
|
|
(4
|
)
|
|
Income from continuing operations before income taxes
|
|
|
880
|
|
|
|
|
109
|
|
|
|
|
33
|
|
|
|
|
-
|
|
|
91
|
|
|
|
1,113
|
|
|
23
|
|
|
11
|
|
|
Income tax expense (2)
|
|
|
(244
|
)
|
|
|
|
(35
|
)
|
|
|
|
(10
|
)
|
|
|
|
-
|
|
|
(35
|
)
|
|
|
(324
|
)
|
|
9
|
|
|
1
|
|
|
Income from continuing operations after tax
|
|
|
636
|
|
|
|
|
74
|
|
|
|
|
23
|
|
|
|
|
-
|
|
|
56
|
|
|
|
789
|
|
|
30
|
|
|
16
|
|
|
Income from continuing operations, net of tax, attributable to
noncontrolling interests
|
|
|
(13
|
)
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
-
|
|
|
|
(13
|
)
|
|
63
|
|
|
(41
|
)
|
|
Income from continuing operations, net of tax, attributable to
McKesson Corporation
|
|
$
|
623
|
|
|
|
$
|
74
|
|
|
|
$
|
23
|
|
|
|
$
|
-
|
|
$
|
56
|
|
|
$
|
776
|
|
|
29
|
|
%
|
18
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share from continuing operations, net
of tax, attributable to McKesson Corporation (3)
|
|
$
|
2.65
|
|
|
|
$
|
0.32
|
|
|
|
$
|
0.10
|
|
|
|
$
|
-
|
|
$
|
0.24
|
|
|
$
|
3.31
|
|
(4)
|
29
|
|
%
|
19
|
|
%
|
Diluted weighted average common shares
|
|
|
235
|
|
|
|
|
235
|
|
|
|
|
235
|
|
|
|
|
-
|
|
|
235
|
|
|
|
235
|
|
|
-
|
|
%
|
-
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended September 30, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization
|
|
Acquisition
|
|
Claim and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of Acquisition-
|
|
Expenses and
|
|
Litigation
|
|
|
|
Adjusted
|
|
|
|
|
|
|
|
|
|
As Reported
|
|
Related
|
|
Related
|
|
Reserve
|
|
LIFO-Related
|
|
Earnings
|
|
|
|
|
|
|
|
|
|
(GAAP)
|
|
Intangibles
|
|
Adjustments
|
|
Adjustments
|
|
Adjustments
|
|
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
$
|
2,864
|
|
|
|
$
|
3
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
$
|
94
|
|
|
$
|
2,961
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
(2,077
|
)
|
|
|
|
128
|
|
|
|
|
62
|
|
|
|
|
-
|
|
|
-
|
|
|
|
(1,887
|
)
|
|
|
|
|
|
|
|
Other income, net
|
|
|
22
|
|
|
|
|
(1
|
)
|
|
|
|
-
|
|
|
|
|
-
|
|
|
-
|
|
|
|
21
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(95
|
)
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
-
|
|
|
|
(95
|
)
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes
|
|
|
714
|
|
|
|
|
130
|
|
|
|
|
62
|
|
|
|
|
-
|
|
|
94
|
|
|
|
1,000
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
(223
|
)
|
|
|
|
(39
|
)
|
|
|
|
(22
|
)
|
|
|
|
-
|
|
|
(37
|
)
|
|
|
(321
|
)
|
|
|
|
|
|
|
|
Income from continuing operations after tax
|
|
|
491
|
|
|
|
|
91
|
|
|
|
|
40
|
|
|
|
|
-
|
|
|
57
|
|
|
|
679
|
|
|
|
|
|
|
|
|
Income from continuing operations, net of tax, attributable to
noncontrolling interests
|
|
|
(8
|
)
|
|
|
|
(12
|
)
|
|
|
|
(2
|
)
|
|
|
|
-
|
|
|
-
|
|
|
|
(22
|
)
|
|
|
|
|
|
|
|
Income from continuing operations, net of tax, attributable to
McKesson Corporation
|
|
$
|
483
|
|
|
|
$
|
79
|
|
|
|
$
|
38
|
|
|
|
$
|
-
|
|
$
|
57
|
|
|
$
|
657
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share from continuing operations, net
of tax, attributable to McKesson Corporation (3)
|
|
$
|
2.05
|
|
|
|
$
|
0.33
|
|
|
|
$
|
0.16
|
|
|
|
$
|
-
|
|
$
|
0.25
|
|
|
$
|
2.79
|
|
|
|
|
|
|
|
|
Diluted weighted average common shares
|
|
|
235
|
|
|
|
|
235
|
|
|
|
|
235
|
|
|
|
|
-
|
|
|
235
|
|
|
|
235
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Fiscal year 2016 includes a pre-tax gain of $51 million ($33 million
after-tax) recognized from the sale of our ZEE Medical business
within our Distribution Solutions segment.
|
(2)
|
|
Fiscal year 2016 includes a $25 million tax benefit related to the
reversal of a tax reserve.
|
(3)
|
|
Certain computations may reflect rounding adjustments.
|
(4)
|
|
Adjusted Earnings per share on a Constant Currency basis for the
second quarter of fiscal year 2016 was $3.34 per diluted share,
which excludes the foreign currency exchange effect of $0.03 per
diluted share.
|
|
|
|
For more information relating to the Adjusted Earnings (Non-GAAP)
and Constant Currency (Non-GAAP) definitions, refer to the section
entitled “Supplemental Non-GAAP Financial Information” of this
release.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Schedule 2B
|
|
|
McKESSON CORPORATION
|
|
|
RECONCILIATION OF GAAP OPERATING RESULTS TO ADJUSTED EARNINGS
(NON-GAAP)
|
|
|
(unaudited)
|
|
|
(in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
Change
|
|
|
Six Months Ended September 30, 2015
|
|
Vs. Prior Period
|
|
|
|
|
|
|
|
|
|
|
|
Amortization
|
|
Acquisition
|
|
Claim and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of Acquisition-
|
|
Expenses and
|
|
Litigation
|
|
|
|
Adjusted
|
|
As
|
|
Adjusted
|
|
|
As Reported
|
|
Related
|
|
Related
|
|
Reserve
|
|
LIFO-Related
|
|
Earnings
|
|
Reported
|
|
Earnings
|
|
|
(GAAP)
|
|
Intangibles
|
|
Adjustments
|
|
Adjustments
|
|
Adjustments
|
|
(Non-GAAP)
|
|
(GAAP)
|
|
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit (1)
|
|
$
|
5,692
|
|
|
$
|
4
|
|
|
$
|
-
|
|
|
$
|
-
|
|
$
|
182
|
|
|
$
|
5,878
|
|
|
2
|
|
%
|
|
1
|
|
%
|
Operating expenses (2) (3)
|
|
|
(3,807
|
)
|
|
|
216
|
|
|
|
62
|
|
|
|
-
|
|
|
-
|
|
|
|
(3,529
|
)
|
|
(8
|
)
|
|
|
(6
|
)
|
|
Other income, net
|
|
|
30
|
|
|
|
1
|
|
|
|
1
|
|
|
|
-
|
|
|
-
|
|
|
|
32
|
|
|
(27
|
)
|
|
|
(22
|
)
|
|
Interest expense
|
|
|
(180
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
(180
|
)
|
|
(6
|
)
|
|
|
(6
|
)
|
|
Income from continuing operations before income taxes
|
|
|
1,735
|
|
|
|
221
|
|
|
|
63
|
|
|
|
-
|
|
|
182
|
|
|
|
2,201
|
|
|
32
|
|
|
|
17
|
|
|
Income tax expense (4)
|
|
|
(500
|
)
|
|
|
(70
|
)
|
|
|
(21
|
)
|
|
|
-
|
|
|
(71
|
)
|
|
|
(662
|
)
|
|
23
|
|
|
|
10
|
|
|
Income from continuing operations after tax
|
|
|
1,235
|
|
|
|
151
|
|
|
|
42
|
|
|
|
-
|
|
|
111
|
|
|
|
1,539
|
|
|
36
|
|
|
|
20
|
|
|
Income from continuing operations, net of tax, attributable to
noncontrolling interests
|
|
|
(26
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
(26
|
)
|
|
63
|
|
|
|
(42
|
)
|
|
Income from continuing operations, net of tax, attributable to
McKesson Corporation
|
|
$
|
1,209
|
|
|
$
|
151
|
|
|
$
|
42
|
|
|
$
|
-
|
|
$
|
111
|
|
|
$
|
1,513
|
|
|
35
|
|
%
|
|
23
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share from continuing operations, net
of tax, attributable to McKesson Corporation (5)
|
|
$
|
5.15
|
|
|
$
|
0.64
|
|
|
$
|
0.18
|
|
|
$
|
-
|
|
$
|
0.47
|
|
|
$
|
6.44
|
|
(7)
|
36
|
|
%
|
|
22
|
|
%
|
Diluted weighted average common shares
|
|
|
235
|
|
|
|
235
|
|
|
|
235
|
|
|
|
-
|
|
|
235
|
|
|
|
235
|
|
|
-
|
|
%
|
|
-
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended September 30, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization
|
|
Acquisition
|
|
Claim and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of Acquisition-
|
|
Expenses and
|
|
Litigation
|
|
|
|
Adjusted
|
|
|
|
|
|
|
|
|
|
As Reported
|
|
Related
|
|
Related
|
|
Reserve
|
|
LIFO-Related
|
|
Earnings
|
|
|
|
|
|
|
|
|
|
(GAAP)
|
|
Intangibles
|
|
Adjustments
|
|
Adjustments
|
|
Adjustments
|
|
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit (6)
|
|
$
|
5,596
|
|
|
$
|
5
|
|
|
$
|
-
|
|
|
$
|
-
|
|
$
|
192
|
|
|
$
|
5,793
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
(4,128
|
)
|
|
|
254
|
|
|
|
111
|
|
|
|
-
|
|
|
-
|
|
|
|
(3,763
|
)
|
|
|
|
|
|
|
|
|
Other income, net
|
|
|
41
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
41
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(191
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
(191
|
)
|
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes
|
|
|
1,318
|
|
|
|
259
|
|
|
|
111
|
|
|
|
-
|
|
|
192
|
|
|
|
1,880
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
(408
|
)
|
|
|
(80
|
)
|
|
|
(37
|
)
|
|
|
-
|
|
|
(75
|
)
|
|
|
(600
|
)
|
|
|
|
|
|
|
|
|
Income from continuing operations after tax
|
|
|
910
|
|
|
|
179
|
|
|
|
74
|
|
|
|
-
|
|
|
117
|
|
|
|
1,280
|
|
|
|
|
|
|
|
|
|
Income from continuing operations, net of tax, attributable to
noncontrolling interests
|
|
|
(16
|
)
|
|
|
(23
|
)
|
|
|
(6
|
)
|
|
|
-
|
|
|
-
|
|
|
|
(45
|
)
|
|
|
|
|
|
|
|
|
Income from continuing operations, net of tax, attributable to
McKesson Corporation
|
|
$
|
894
|
|
|
$
|
156
|
|
|
$
|
68
|
|
|
$
|
-
|
|
$
|
117
|
|
|
$
|
1,235
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share from continuing operations, net
of tax, attributable to McKesson Corporation(5)
|
|
$
|
3.80
|
|
|
$
|
0.66
|
|
|
$
|
0.30
|
|
|
$
|
-
|
|
$
|
0.50
|
|
|
$
|
5.26
|
|
|
|
|
|
|
|
|
|
Diluted weighted average common shares
|
|
|
235
|
|
|
|
235
|
|
|
|
235
|
|
|
|
-
|
|
|
235
|
|
|
|
235
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Fiscal year 2016 reflects $59 million of cash proceeds representing
our share of antitrust legal settlements within our Distribution
Solutions segment.
|
(2)
|
|
Fiscal year 2016 includes a pre-tax gain of $51 million ($29 million
after-tax) recognized from the sale of our ZEE Medical business
within our Distribution Solutions segment.
|
(3)
|
|
Fiscal year 2016 includes a pre-tax gain of $51 million ($38 million
after-tax) recognized from the sale of our nurse triage business
within our Technology Solutions segment.
|
(4)
|
|
Fiscal year 2016 includes a $25 million tax benefit related to the
reversal of a tax reserve.
|
(5)
|
|
Certain computations may reflect rounding adjustments.
|
(6)
|
|
Technology Solutions segment results for fiscal year 2015 reflect a
non-cash pre-tax charge of $34 million primarily relating to
depreciation and amortization expense due to the reclassification of
the workforce business within our International Technology business
from discontinued operations to continuing operations. The charge
was primarily recorded in cost of sales.
|
(7)
|
|
Adjusted Earnings per share on a Constant Currency basis for the
first six months of fiscal year 2016 was $6.52 per diluted share,
which excludes the foreign currency exchange effect of $0.08 per
diluted share.
|
|
|
|
For more information relating to the Adjusted Earnings (Non-GAAP)
and Constant Currency (Non-GAAP) definitions, refer to the section
entitled “Supplemental Non-GAAP Financial Information” of this
release.
|
|
|
|
|
|
|
Schedule 3A
|
|
|
|
McKESSON CORPORATION
|
RECONCILIATION OF GAAP SEGMENT FINANCIAL RESULTS TO ADJUSTED
EARNINGS (NON-GAAP)
|
(unaudited)
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended September 30, 2015
|
|
Quarter Ended September 30, 2014
|
|
GAAP
|
|
Non-GAAP
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
|
|
|
|
|
|
Adjusted
|
|
Foreign
|
|
|
|
Foreign
|
|
|
|
|
|
Adjusted
|
|
Constant
|
|
Constant
|
|
|
|
As Reported
|
|
|
|
Earnings
|
|
As Reported
|
|
|
|
Earnings
|
|
Currency
|
|
Constant
|
|
Currency
|
|
Constant
|
|
As Reported
|
|
Earnings
|
|
Currency
|
|
Currency
|
|
|
|
(GAAP)
|
|
Adjustments
|
|
(Non-GAAP)
|
|
(GAAP)
|
|
Adjustments
|
|
(Non-GAAP)
|
|
Effects
|
|
Currency
|
|
Effects
|
|
Currency
|
|
(GAAP)
|
|
(Non-GAAP)
|
|
(GAAP)
|
|
(Non-GAAP)
|
|
REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Solutions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America pharmaceutical distribution & services
|
|
$
|
40,603
|
|
|
$
|
-
|
|
$
|
40,603
|
|
|
$
|
35,147
|
|
|
$
|
-
|
|
|
$
|
35,147
|
|
|
$
|
442
|
|
|
$
|
41,045
|
|
|
$
|
442
|
|
|
$
|
41,045
|
|
|
16
|
|
%
|
16
|
|
%
|
17
|
|
%
|
17
|
|
%
|
International pharmaceutical distribution & services
|
|
|
5,866
|
|
|
|
-
|
|
|
5,866
|
|
|
|
6,714
|
|
|
|
-
|
|
|
|
6,714
|
|
|
|
950
|
|
|
|
6,816
|
|
|
|
950
|
|
|
|
6,816
|
|
|
(13
|
)
|
|
(13
|
)
|
|
2
|
|
|
2
|
|
|
Medical-Surgical distribution & services
|
|
|
1,571
|
|
|
|
-
|
|
|
1,571
|
|
|
|
1,529
|
|
|
|
-
|
|
|
|
1,529
|
|
|
|
-
|
|
|
|
1,571
|
|
|
|
-
|
|
|
|
1,571
|
|
|
3
|
|
|
3
|
|
|
3
|
|
|
3
|
|
|
Total Distribution Solutions
|
|
|
48,040
|
|
|
|
-
|
|
|
48,040
|
|
|
|
43,390
|
|
|
|
-
|
|
|
|
43,390
|
|
|
|
1,392
|
|
|
|
49,432
|
|
|
|
1,392
|
|
|
|
49,432
|
|
|
11
|
|
|
11
|
|
|
14
|
|
|
14
|
|
|
Technology Solutions - Products and Services
|
|
|
721
|
|
|
|
-
|
|
|
721
|
|
|
|
770
|
|
|
|
-
|
|
|
|
770
|
|
|
|
3
|
|
|
|
724
|
|
|
|
3
|
|
|
|
724
|
|
|
(6
|
)
|
|
(6
|
)
|
|
(6
|
)
|
|
(6
|
)
|
|
Revenues
|
|
$
|
48,761
|
|
|
$
|
-
|
|
$
|
48,761
|
|
|
$
|
44,160
|
|
|
$
|
-
|
|
|
$
|
44,160
|
|
|
$
|
1,395
|
|
|
$
|
50,156
|
|
|
$
|
1,395
|
|
|
$
|
50,156
|
|
|
10
|
|
|
10
|
|
|
14
|
|
|
14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Solutions
|
|
$
|
2,458
|
|
|
$
|
92
|
|
$
|
2,550
|
|
|
$
|
2,481
|
|
|
$
|
94
|
|
|
$
|
2,575
|
|
|
$
|
131
|
|
|
$
|
2,589
|
|
|
$
|
131
|
|
|
$
|
2,681
|
|
|
(1
|
)
|
|
(1
|
)
|
|
4
|
|
|
4
|
|
|
Technology Solutions
|
|
|
386
|
|
|
|
2
|
|
|
388
|
|
|
|
383
|
|
|
|
3
|
|
|
|
386
|
|
|
|
(3
|
)
|
|
|
383
|
|
|
|
(3
|
)
|
|
|
385
|
|
|
1
|
|
|
1
|
|
|
-
|
|
|
-
|
|
|
Gross profit
|
|
$
|
2,844
|
|
|
$
|
94
|
|
$
|
2,938
|
|
|
$
|
2,864
|
|
|
$
|
97
|
|
|
$
|
2,961
|
|
|
$
|
128
|
|
|
$
|
2,972
|
|
|
$
|
128
|
|
|
$
|
3,066
|
|
|
(1
|
)
|
|
(1
|
)
|
|
4
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Solutions (1)
|
|
$
|
(1,545
|
)
|
|
$
|
130
|
|
$
|
(1,415
|
)
|
|
$
|
(1,708
|
)
|
|
$
|
176
|
|
|
$
|
(1,532
|
)
|
|
$
|
(115
|
)
|
|
$
|
(1,660
|
)
|
|
$
|
(107
|
)
|
|
$
|
(1,522
|
)
|
|
(10
|
)
|
|
(8
|
)
|
|
(3
|
)
|
|
(1
|
)
|
|
Technology Solutions
|
|
|
(240
|
)
|
|
|
9
|
|
|
(231
|
)
|
|
|
(260
|
)
|
|
|
11
|
|
|
|
(249
|
)
|
|
|
(3
|
)
|
|
|
(243
|
)
|
|
|
(3
|
)
|
|
|
(234
|
)
|
|
(8
|
)
|
|
(7
|
)
|
|
(7
|
)
|
|
(6
|
)
|
|
Corporate
|
|
|
(105
|
)
|
|
|
-
|
|
|
(105
|
)
|
|
|
(109
|
)
|
|
|
3
|
|
|
|
(106
|
)
|
|
|
-
|
|
|
|
(105
|
)
|
|
|
-
|
|
|
|
(105
|
)
|
|
(4
|
)
|
|
(1
|
)
|
|
(4
|
)
|
|
(1
|
)
|
|
Operating expenses
|
|
$
|
(1,890
|
)
|
|
$
|
139
|
|
$
|
(1,751
|
)
|
|
$
|
(2,077
|
)
|
|
$
|
190
|
|
|
$
|
(1,887
|
)
|
|
$
|
(118
|
)
|
|
$
|
(2,008
|
)
|
|
$
|
(110
|
)
|
|
$
|
(1,861
|
)
|
|
(9
|
)
|
|
(7
|
)
|
|
(3
|
)
|
|
(1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME, NET
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Solutions
|
|
$
|
13
|
|
|
$
|
-
|
|
$
|
13
|
|
|
$
|
17
|
|
|
$
|
(1
|
)
|
|
$
|
16
|
|
|
$
|
1
|
|
|
$
|
14
|
|
|
$
|
2
|
|
|
$
|
15
|
|
|
(24
|
)
|
|
(19
|
)
|
|
(18
|
)
|
|
(6
|
)
|
|
Technology Solutions
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
2
|
|
|
|
-
|
|
|
|
2
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
(100
|
)
|
|
(100
|
)
|
|
(100
|
)
|
|
(100
|
)
|
|
Corporate
|
|
|
4
|
|
|
|
-
|
|
|
4
|
|
|
|
3
|
|
|
|
-
|
|
|
|
3
|
|
|
|
-
|
|
|
|
4
|
|
|
|
-
|
|
|
|
4
|
|
|
33
|
|
|
33
|
|
|
33
|
|
|
33
|
|
|
Other income, net
|
|
$
|
17
|
|
|
$
|
-
|
|
$
|
17
|
|
|
$
|
22
|
|
|
$
|
(1
|
)
|
|
$
|
21
|
|
|
$
|
1
|
|
|
$
|
18
|
|
|
$
|
2
|
|
|
$
|
19
|
|
|
(23
|
)
|
|
(19
|
)
|
|
(18
|
)
|
|
(10
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING PROFIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Solutions (1)
|
|
$
|
926
|
|
|
$
|
222
|
|
$
|
1,148
|
|
|
$
|
790
|
|
|
$
|
269
|
|
|
$
|
1,059
|
|
|
$
|
17
|
|
|
$
|
943
|
|
|
$
|
26
|
|
|
$
|
1,174
|
|
|
17
|
|
|
8
|
|
|
19
|
|
|
11
|
|
|
Technology Solutions
|
|
|
146
|
|
|
|
11
|
|
|
157
|
|
|
|
125
|
|
|
|
14
|
|
|
|
139
|
|
|
|
(6
|
)
|
|
|
140
|
|
|
|
(6
|
)
|
|
|
151
|
|
|
17
|
|
|
13
|
|
|
12
|
|
|
9
|
|
|
Operating profit
|
|
|
1,072
|
|
|
|
233
|
|
|
1,305
|
|
|
|
915
|
|
|
|
283
|
|
|
|
1,198
|
|
|
|
11
|
|
|
|
1,083
|
|
|
|
20
|
|
|
|
1,325
|
|
|
17
|
|
|
9
|
|
|
18
|
|
|
11
|
|
|
Corporate
|
|
|
(101
|
)
|
|
|
-
|
|
|
(101
|
)
|
|
|
(106
|
)
|
|
|
3
|
|
|
|
(103
|
)
|
|
|
-
|
|
|
|
(101
|
)
|
|
|
-
|
|
|
|
(101
|
)
|
|
(5
|
)
|
|
(2
|
)
|
|
(5
|
)
|
|
(2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense
|
|
|
(91
|
)
|
|
|
-
|
|
|
(91
|
)
|
|
|
(95
|
)
|
|
|
-
|
|
|
|
(95
|
)
|
|
|
(2
|
)
|
|
|
(93
|
)
|
|
|
(2
|
)
|
|
|
(93
|
)
|
|
(4
|
)
|
|
(4
|
)
|
|
(2
|
)
|
|
(2
|
)
|
|
Income from continuing operations before income taxes
|
|
$
|
880
|
|
|
$
|
233
|
|
$
|
1,113
|
|
|
$
|
714
|
|
|
$
|
286
|
|
|
$
|
1,000
|
|
|
$
|
9
|
|
|
$
|
889
|
|
|
$
|
18
|
|
|
$
|
1,131
|
|
|
23
|
|
|
11
|
|
|
25
|
|
|
13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATISTICS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit as a % of revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Solutions
|
|
|
1.93
|
|
%
|
|
|
|
|
2.39
|
|
%
|
|
1.82
|
|
%
|
|
|
|
|
|
2.44
|
|
%
|
|
|
|
|
1.91
|
|
%
|
|
|
|
|
2.37
|
|
%
|
11
|
|
bp
|
(5
|
)
|
bp
|
9
|
|
bp
|
(7
|
)
|
bp
|
Technology Solutions
|
|
|
20.25
|
|
|
|
|
|
|
21.78
|
|
|
|
16.23
|
|
|
|
|
|
|
|
18.05
|
|
|
|
|
|
|
|
19.34
|
|
|
|
|
|
|
|
20.86
|
|
|
402
|
|
|
373
|
|
|
311
|
|
|
281
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Fiscal year 2016 includes a pre-tax gain of $51 million ($33
million after-tax) recognized from the sale of our ZEE Medical
business.
|
For more information relating to the Adjusted Earnings (Non-GAAP)
and Constant Currency (Non-GAAP) definitions, refer to the section
entitled “Supplemental Non-GAAP Financial Information” of this
release.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Schedule 3B
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McKESSON CORPORATION
|
RECONCILIATION OF GAAP SEGMENT FINANCIAL RESULTS TO ADJUSTED
EARNINGS (NON-GAAP)
|
(unaudited)
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended September 30, 2015
|
|
Six Months Ended September 30, 2014
|
|
GAAP
|
|
Non-GAAP
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
|
|
|
|
|
|
Adjusted
|
|
Foreign
|
|
|
|
Foreign
|
|
|
|
|
|
Adjusted
|
|
Constant
|
|
Constant
|
|
|
|
As Reported
|
|
|
|
Earnings
|
|
As Reported
|
|
|
|
Earnings
|
|
Currency
|
|
Constant
|
|
Currency
|
|
Constant
|
|
As Reported
|
|
Earnings
|
|
Currency
|
|
Currency
|
|
|
|
(GAAP)
|
|
Adjustments
|
|
(Non-GAAP)
|
|
(GAAP)
|
|
Adjustments
|
|
(Non-GAAP)
|
|
Effects
|
|
Currency
|
|
Effects
|
|
Currency
|
|
(GAAP)
|
|
(Non-GAAP)
|
|
(GAAP)
|
|
(Non-GAAP)
|
|
REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Solutions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America pharmaceutical distribution & services
|
|
$
|
80,135
|
|
|
$
|
-
|
|
$
|
80,135
|
|
|
$
|
69,451
|
|
|
$
|
-
|
|
$
|
69,451
|
|
|
$
|
746
|
|
|
$
|
80,881
|
|
|
$
|
746
|
|
|
$
|
80,881
|
|
|
15
|
|
%
|
15
|
|
%
|
16
|
|
%
|
16
|
|
%
|
International pharmaceutical distribution & services
|
|
|
11,704
|
|
|
|
-
|
|
|
11,704
|
|
|
|
13,739
|
|
|
|
-
|
|
|
13,739
|
|
|
|
2,123
|
|
|
|
13,827
|
|
|
|
2,123
|
|
|
|
13,827
|
|
|
(15
|
)
|
|
(15
|
)
|
|
1
|
|
|
1
|
|
|
Medical-Surgical distribution & services
|
|
|
3,011
|
|
|
|
-
|
|
|
3,011
|
|
|
|
2,908
|
|
|
|
-
|
|
|
2,908
|
|
|
|
1
|
|
|
|
3,012
|
|
|
|
1
|
|
|
|
3,012
|
|
|
4
|
|
|
4
|
|
|
4
|
|
|
4
|
|
|
Total Distribution Solutions
|
|
|
94,850
|
|
|
|
-
|
|
|
94,850
|
|
|
|
86,098
|
|
|
|
-
|
|
|
86,098
|
|
|
|
2,870
|
|
|
|
97,720
|
|
|
|
2,870
|
|
|
|
97,720
|
|
|
10
|
|
|
10
|
|
|
13
|
|
|
13
|
|
|
Technology Solutions - Products and Services
|
|
|
1,457
|
|
|
|
-
|
|
|
1,457
|
|
|
|
1,538
|
|
|
|
-
|
|
|
1,538
|
|
|
|
6
|
|
|
|
1,463
|
|
|
|
6
|
|
|
|
1,463
|
|
|
(5
|
)
|
|
(5
|
)
|
|
(5
|
)
|
|
(5
|
)
|
|
Revenues
|
|
$
|
96,307
|
|
|
$
|
-
|
|
$
|
96,307
|
|
|
$
|
87,636
|
|
|
$
|
-
|
|
$
|
87,636
|
|
|
$
|
2,876
|
|
|
$
|
99,183
|
|
|
$
|
2,876
|
|
|
$
|
99,183
|
|
|
10
|
|
|
10
|
|
|
13
|
|
|
13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Solutions (1)
|
|
$
|
4,951
|
|
|
$
|
183
|
|
$
|
5,134
|
|
|
$
|
4,874
|
|
|
$
|
192
|
|
$
|
5,066
|
|
|
$
|
275
|
|
|
$
|
5,226
|
|
|
$
|
275
|
|
|
$
|
5,409
|
|
|
2
|
|
|
1
|
|
|
7
|
|
|
7
|
|
|
Technology Solutions (2)
|
|
|
741
|
|
|
|
3
|
|
|
744
|
|
|
|
722
|
|
|
|
5
|
|
|
727
|
|
|
|
(3
|
)
|
|
|
738
|
|
|
|
(3
|
)
|
|
|
741
|
|
|
3
|
|
|
2
|
|
|
2
|
|
|
2
|
|
|
Gross profit
|
|
$
|
5,692
|
|
|
$
|
186
|
|
$
|
5,878
|
|
|
$
|
5,596
|
|
|
$
|
197
|
|
$
|
5,793
|
|
|
$
|
272
|
|
|
$
|
5,964
|
|
|
$
|
272
|
|
|
$
|
6,150
|
|
|
2
|
|
|
1
|
|
|
7
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Solutions (3)
|
|
$
|
(3,137
|
)
|
|
$
|
260
|
|
$
|
(2,877
|
)
|
|
$
|
(3,378
|
)
|
|
$
|
334
|
|
$
|
(3,044
|
)
|
|
$
|
(242
|
)
|
|
$
|
(3,379
|
)
|
|
$
|
(224
|
)
|
|
$
|
(3,101
|
)
|
|
(7
|
)
|
|
(5
|
)
|
|
-
|
|
|
2
|
|
|
Technology Solutions (4)
|
|
|
(438
|
)
|
|
|
17
|
|
|
(421
|
)
|
|
|
(531
|
)
|
|
|
21
|
|
|
(510
|
)
|
|
|
(5
|
)
|
|
|
(443
|
)
|
|
|
(5
|
)
|
|
|
(426
|
)
|
|
(18
|
)
|
|
(17
|
)
|
|
(17
|
)
|
|
(16
|
)
|
|
Corporate
|
|
|
(232
|
)
|
|
|
1
|
|
|
(231
|
)
|
|
|
(219
|
)
|
|
|
10
|
|
|
(209
|
)
|
|
|
(1
|
)
|
|
|
(233
|
)
|
|
|
(1
|
)
|
|
|
(232
|
)
|
|
6
|
|
|
11
|
|
|
6
|
|
|
11
|
|
|
Operating expenses
|
|
$
|
(3,807
|
)
|
|
$
|
278
|
|
$
|
(3,529
|
)
|
|
$
|
(4,128
|
)
|
|
$
|
365
|
|
$
|
(3,763
|
)
|
|
$
|
(248
|
)
|
|
$
|
(4,055
|
)
|
|
$
|
(230
|
)
|
|
$
|
(3,759
|
)
|
|
(8
|
)
|
|
(6
|
)
|
|
(2
|
)
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME, NET
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Solutions
|
|
$
|
22
|
|
|
$
|
2
|
|
$
|
24
|
|
|
$
|
34
|
|
|
$
|
-
|
|
$
|
34
|
|
|
$
|
3
|
|
|
$
|
25
|
|
|
$
|
4
|
|
|
$
|
28
|
|
|
(35
|
)
|
|
(29
|
)
|
|
(26
|
)
|
|
(18
|
)
|
|
Technology Solutions
|
|
|
1
|
|
|
|
-
|
|
|
1
|
|
|
|
2
|
|
|
|
-
|
|
|
2
|
|
|
|
-
|
|
|
|
1
|
|
|
|
-
|
|
|
|
1
|
|
|
(50
|
)
|
|
(50
|
)
|
|
(50
|
)
|
|
(50
|
)
|
|
Corporate
|
|
|
7
|
|
|
|
-
|
|
|
7
|
|
|
|
5
|
|
|
|
-
|
|
|
5
|
|
|
|
-
|
|
|
|
7
|
|
|
|
-
|
|
|
|
7
|
|
|
40
|
|
|
40
|
|
|
40
|
|
|
40
|
|
|
Other income, net
|
|
$
|
30
|
|
|
$
|
2
|
|
$
|
32
|
|
|
$
|
41
|
|
|
$
|
-
|
|
$
|
41
|
|
|
$
|
3
|
|
|
$
|
33
|
|
|
$
|
4
|
|
|
$
|
36
|
|
|
(27
|
)
|
|
(22
|
)
|
|
(20
|
)
|
|
(12
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING PROFIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Solutions (1) (3)
|
|
$
|
1,836
|
|
|
$
|
445
|
|
$
|
2,281
|
|
|
$
|
1,530
|
|
|
$
|
526
|
|
$
|
2,056
|
|
|
$
|
36
|
|
|
$
|
1,872
|
|
|
$
|
55
|
|
|
$
|
2,336
|
|
|
20
|
|
|
11
|
|
|
22
|
|
|
14
|
|
|
Technology Solutions (2) (4)
|
|
|
304
|
|
|
|
20
|
|
|
324
|
|
|
|
193
|
|
|
|
26
|
|
|
219
|
|
|
|
(8
|
)
|
|
|
296
|
|
|
|
(8
|
)
|
|
|
316
|
|
|
58
|
|
|
48
|
|
|
53
|
|
|
44
|
|
|
Operating profit
|
|
|
2,140
|
|
|
|
465
|
|
|
2,605
|
|
|
|
1,723
|
|
|
|
552
|
|
|
2,275
|
|
|
|
28
|
|
|
|
2,168
|
|
|
|
47
|
|
|
|
2,652
|
|
|
24
|
|
|
15
|
|
|
26
|
|
|
17
|
|
|
Corporate
|
|
|
(225
|
)
|
|
|
1
|
|
|
(224
|
)
|
|
|
(214
|
)
|
|
|
10
|
|
|
(204
|
)
|
|
|
(1
|
)
|
|
|
(226
|
)
|
|
|
(1
|
)
|
|
|
(225
|
)
|
|
5
|
|
|
10
|
|
|
6
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense
|
|
|
(180
|
)
|
|
|
-
|
|
|
(180
|
)
|
|
|
(191
|
)
|
|
|
-
|
|
|
(191
|
)
|
|
|
(5
|
)
|
|
|
(185
|
)
|
|
|
(5
|
)
|
|
|
(185
|
)
|
|
(6
|
)
|
|
(6
|
)
|
|
(3
|
)
|
|
(3
|
)
|
|
Income from continuing operations before income taxes
|
|
$
|
1,735
|
|
|
$
|
466
|
|
$
|
2,201
|
|
|
$
|
1,318
|
|
|
$
|
562
|
|
$
|
1,880
|
|
|
$
|
22
|
|
|
$
|
1,757
|
|
|
$
|
41
|
|
|
$
|
2,242
|
|
|
32
|
|
|
17
|
|
|
33
|
|
|
19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATISTICS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit as a % of revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Solutions
|
|
|
1.94
|
|
%
|
|
|
|
2.40
|
|
%
|
|
1.78
|
|
%
|
|
|
|
|
2.39
|
|
%
|
|
|
|
|
1.92
|
|
%
|
|
|
|
|
2.39
|
|
%
|
16
|
|
bp
|
1
|
|
bp
|
14
|
|
bp
|
-
|
|
bp
|
Technology Solutions
|
|
|
20.86
|
|
|
|
|
|
|
22.24
|
|
|
|
12.55
|
|
|
|
|
|
|
14.24
|
|
|
|
|
|
|
|
20.23
|
|
|
|
|
|
|
|
21.60
|
|
|
831
|
|
|
800
|
|
|
768
|
|
|
736
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Fiscal year 2016 reflects $59 million of cash proceeds representing
our share of antitrust legal settlements.
|
(2)
|
|
Fiscal year 2015 reflects a non-cash pre-tax charge of $34 million
primarily relating to depreciation and amortization expense due to
the reclassification of the workforce business within our
International Technology business from discontinued operations to
continuing operations. The charge was primarily recorded in cost of
sales.
|
(3)
|
|
Fiscal year 2016 includes a pre-tax gain of $51 million ($29 million
after-tax) recognized from the sale of our ZEE Medical business.
|
(4)
|
|
Fiscal year 2016 includes a pre-tax gain of $51 million ($38 million
after-tax) recognized from the sale of our nurse triage business.
|
For more information relating to the Adjusted Earnings (Non-GAAP)
and Constant Currency (Non-GAAP) definitions, refer to the section
entitled “Supplemental Non-GAAP Financial Information” of this
release.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Schedule 4A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McKESSON CORPORATION
|
RECONCILIATION OF GAAP SEGMENT FINANCIAL RESULTS TO ADJUSTED
EARNINGS (NON-GAAP) - BY ADJUSTMENT TYPE
|
(unaudited)
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended September 30, 2015
|
|
Quarter Ended September 30, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate &
|
|
|
|
|
|
|
|
Corporate &
|
|
|
|
|
|
|
|
|
|
|
Distribution
|
|
Technology
|
|
Interest
|
|
|
|
Distribution
|
|
Technology
|
|
Interest
|
|
|
|
|
|
|
|
|
|
|
Solutions
|
|
Solutions
|
|
Expense
|
|
Total
|
|
Solutions
|
|
Solutions
|
|
Expense
|
|
Total
|
As Reported (GAAP):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
$
|
48,040
|
|
$
|
721
|
|
$
|
-
|
|
|
$
|
48,761
|
|
$
|
43,390
|
|
$
|
770
|
|
$
|
-
|
|
|
$
|
44,160
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before interest expense and income
taxes (1)
|
|
|
|
|
|
|
|
$
|
926
|
|
$
|
146
|
|
$
|
(101
|
)
|
|
$
|
971
|
|
$
|
790
|
|
$
|
125
|
|
$
|
(106
|
)
|
|
$
|
809
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-Tax Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of acquisition-related intangibles
|
|
|
|
|
|
|
|
$
|
98
|
|
$
|
11
|
|
$
|
-
|
|
|
$
|
109
|
|
$
|
117
|
|
$
|
13
|
|
$
|
-
|
|
|
$
|
130
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition expenses and related adjustments
|
|
|
|
|
|
|
|
|
33
|
|
|
-
|
|
|
-
|
|
|
|
33
|
|
|
58
|
|
|
1
|
|
|
3
|
|
|
|
62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Claim and litigation reserve adjustments
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIFO-related adjustments
|
|
|
|
|
|
|
|
|
91
|
|
|
-
|
|
|
-
|
|
|
|
91
|
|
|
94
|
|
|
-
|
|
|
-
|
|
|
|
94
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total pre-tax adjustments
|
|
|
|
|
|
|
|
$
|
222
|
|
$
|
11
|
|
$
|
-
|
|
|
$
|
233
|
|
$
|
269
|
|
$
|
14
|
|
$
|
3
|
|
|
$
|
286
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Earnings (Non-GAAP):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
$
|
48,040
|
|
$
|
721
|
|
$
|
-
|
|
|
$
|
48,761
|
|
$
|
43,390
|
|
$
|
770
|
|
$
|
-
|
|
|
$
|
44,160
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before interest expense and income
taxes (1)
|
|
|
|
|
|
|
|
$
|
1,148
|
|
$
|
157
|
|
$
|
(101
|
)
|
|
$
|
1,204
|
|
$
|
1,059
|
|
$
|
139
|
|
$
|
(103
|
)
|
|
$
|
1,095
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Fiscal year 2016 includes a pre-tax gain of $51 million ($33 million
after-tax) recognized from the sale of our ZEE Medical business
within our Distribution Solutions segment.
|
|
|
|
For more information relating to the Adjusted Earnings (Non-GAAP)
definition, refer to the section entitled “Supplemental Non-GAAP
Financial Information” of this release.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Schedule 4B
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McKESSON CORPORATION
|
RECONCILIATION OF GAAP SEGMENT FINANCIAL RESULTS TO ADJUSTED
EARNINGS (NON-GAAP) - BY ADJUSTMENT TYPE
|
(unaudited)
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended September 30, 2015
|
|
Six Months Ended September 30, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate
|
|
|
|
|
|
|
|
Corporate
|
|
|
|
|
Distribution
|
|
Technology
|
|
& Interest
|
|
|
|
Distribution
|
|
Technology
|
|
& Interest
|
|
|
|
|
Solutions
|
|
Solutions
|
|
Expense
|
|
Total
|
|
Solutions
|
|
Solutions
|
|
Expense
|
|
Total
|
As Reported (GAAP):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
94,850
|
|
$
|
1,457
|
|
$
|
-
|
|
|
$
|
96,307
|
|
$
|
86,098
|
|
$
|
1,538
|
|
$
|
-
|
|
|
$
|
87,636
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before interest expense and
income taxes (1) (2) (3) (4)
|
|
$
|
1,836
|
|
$
|
304
|
|
$
|
(225
|
)
|
|
$
|
1,915
|
|
$
|
1,530
|
|
$
|
193
|
|
$
|
(214
|
)
|
|
$
|
1,509
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-Tax Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of acquisition-related intangibles
|
|
$
|
201
|
|
$
|
20
|
|
$
|
-
|
|
|
$
|
221
|
|
$
|
234
|
|
$
|
25
|
|
$
|
-
|
|
|
$
|
259
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition expenses and related adjustments
|
|
|
62
|
|
|
-
|
|
|
1
|
|
|
|
63
|
|
|
100
|
|
|
1
|
|
|
10
|
|
|
|
111
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Claim and litigation reserve adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIFO-related adjustments
|
|
|
182
|
|
|
-
|
|
|
-
|
|
|
|
182
|
|
|
192
|
|
|
-
|
|
|
-
|
|
|
|
192
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total pre-tax adjustments
|
|
$
|
445
|
|
$
|
20
|
|
$
|
1
|
|
|
$
|
466
|
|
$
|
526
|
|
$
|
26
|
|
$
|
10
|
|
|
$
|
562
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Earnings (Non-GAAP):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
94,850
|
|
$
|
1,457
|
|
$
|
-
|
|
|
$
|
96,307
|
|
$
|
86,098
|
|
$
|
1,538
|
|
$
|
-
|
|
|
$
|
87,636
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before interest
expense and income taxes (1) (2) (3) (4)
|
|
$
|
2,281
|
|
$
|
324
|
|
$
|
(224
|
)
|
|
$
|
2,381
|
|
$
|
2,056
|
|
$
|
219
|
|
$
|
(204
|
)
|
|
$
|
2,071
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Fiscal year 2016 reflects $59 million of cash proceeds representing
our share of antitrust legal settlements within our Distribution
Solutions segment.
|
(2)
|
|
Fiscal year 2015 reflects a non-cash pre-tax charge of $34 million
primarily relating to depreciation and amortization expense due to
the reclassification of the workforce business within our
International Technology business from discontinued operations to
continuing operations. The charge was primarily recorded in cost of
sales.
|
(3)
|
|
Fiscal year 2016 includes a pre-tax gain of $51 million ($29 million
after-tax) recognized from the sale of our ZEE Medical business
within our Distribution Solutions segment.
|
(4)
|
|
Fiscal year 2016 includes a pre-tax gain of $51 million ($38 million
after-tax) recognized from the sale of our nurse triage business
within our Technology Solutions segment.
|
|
|
|
For more information relating to the Adjusted Earnings (Non-GAAP)
definition, refer to the section entitled “Supplemental Non-GAAP
Financial Information” of this release.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Schedule 5
|
|
McKESSON CORPORATION
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
(unaudited)
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
March 31,
|
|
|
|
2015
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
5,359
|
|
|
$
|
5,341
|
Receivables, net
|
|
|
|
16,798
|
|
|
|
15,914
|
Inventories, net
|
|
|
|
15,587
|
|
|
|
14,296
|
Prepaid expenses and other
|
|
|
|
1,005
|
|
|
|
1,119
|
Total Current Assets
|
|
|
|
38,749
|
|
|
|
36,670
|
Property, Plant and Equipment, Net
|
|
|
|
2,108
|
|
|
|
2,045
|
Goodwill
|
|
|
|
9,811
|
|
|
|
9,817
|
Intangible Assets, Net
|
|
|
|
3,254
|
|
|
|
3,441
|
Other Assets
|
|
|
|
1,897
|
|
|
|
1,897
|
Total Assets
|
|
|
$
|
55,819
|
|
|
$
|
53,870
|
|
|
|
|
|
|
|
|
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
Drafts and accounts payable
|
|
|
$
|
27,151
|
|
|
$
|
25,166
|
Short-term borrowings
|
|
|
|
142
|
|
|
|
135
|
Deferred revenue
|
|
|
|
807
|
|
|
|
1,078
|
Deferred tax liabilities
|
|
|
|
1,915
|
|
|
|
1,820
|
Current portion of long-term debt
|
|
|
|
1,110
|
|
|
|
1,529
|
Other accrued liabilities
|
|
|
|
3,650
|
|
|
|
3,769
|
Total Current Liabilities
|
|
|
|
34,775
|
|
|
|
33,497
|
Long-Term Debt
|
|
|
|
8,136
|
|
|
|
8,180
|
Other Noncurrent Liabilities
|
|
|
|
2,625
|
|
|
|
2,722
|
|
|
|
|
|
|
|
|
|
Redeemable Noncontrolling Interests
|
|
|
|
1,410
|
|
|
|
1,386
|
|
|
|
|
|
|
|
|
|
McKesson Corporation Stockholders' Equity
|
|
|
|
8,788
|
|
|
|
8,001
|
Noncontrolling Interests
|
|
|
|
85
|
|
|
|
84
|
Total Equity
|
|
|
|
8,873
|
|
|
|
8,085
|
Total Liabilities, Redeemable Noncontrolling Interests and Equity
|
|
|
$
|
55,819
|
|
|
$
|
53,870
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Schedule 6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McKESSON CORPORATION
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(unaudited)
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended September 30,
|
|
|
|
|
|
|
|
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
$
|
1,219
|
|
|
|
$
|
888
|
|
Adjustments to reconcile to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
451
|
|
|
|
|
538
|
|
Other deferred taxes
|
|
|
|
|
|
|
|
|
|
|
23
|
|
|
|
|
114
|
|
Share-based compensation expense
|
|
|
|
|
|
|
|
|
|
|
78
|
|
|
|
|
82
|
|
LIFO charges
|
|
|
|
|
|
|
|
|
|
|
182
|
|
|
|
|
192
|
|
Gain from sale of businesses
|
|
|
|
|
|
|
|
|
|
|
(102
|
)
|
|
|
|
(6
|
)
|
Other non-cash items
|
|
|
|
|
|
|
|
|
|
|
7
|
|
|
|
|
24
|
|
Changes in operating assets and liabilities, net of acquisitions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivables
|
|
|
|
|
|
|
|
|
|
|
(1,037
|
)
|
|
|
|
(1,531
|
)
|
Inventories
|
|
|
|
|
|
|
|
|
|
|
(1,469
|
)
|
|
|
|
(1,122
|
)
|
Drafts and accounts payable
|
|
|
|
|
|
|
|
|
|
|
1,960
|
|
|
|
|
1,463
|
|
Deferred revenue
|
|
|
|
|
|
|
|
|
|
|
(258
|
)
|
|
|
|
(253
|
)
|
Taxes
|
|
|
|
|
|
|
|
|
|
|
203
|
|
|
|
|
(66
|
)
|
Other
|
|
|
|
|
|
|
|
|
|
|
(6
|
)
|
|
|
|
(158
|
)
|
Net cash provided by operating activities
|
|
|
|
|
|
|
|
|
|
|
1,251
|
|
|
|
|
165
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property acquisitions
|
|
|
|
|
|
|
|
|
|
|
(178
|
)
|
|
|
|
(190
|
)
|
Capitalized software expenditures
|
|
|
|
|
|
|
|
|
|
|
(96
|
)
|
|
|
|
(80
|
)
|
Acquisitions, less cash and cash equivalents acquired
|
|
|
|
|
|
|
|
|
|
|
(11
|
)
|
|
|
|
(31
|
)
|
Proceeds from sale of businesses
|
|
|
|
|
|
|
|
|
|
|
204
|
|
|
|
|
(2
|
)
|
Other
|
|
|
|
|
|
|
|
|
|
|
12
|
|
|
|
|
(4
|
)
|
Net cash used in investing activities
|
|
|
|
|
|
|
|
|
|
|
(69
|
)
|
|
|
|
(307
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from short-term borrowings
|
|
|
|
|
|
|
|
|
|
|
1,501
|
|
|
|
|
1,790
|
|
Repayments of short-term borrowings
|
|
|
|
|
|
|
|
|
|
|
(1,501
|
)
|
|
|
|
(1,572
|
)
|
Proceeds from issuances of long-term debt
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
3
|
|
Repayments of long-term debt
|
|
|
|
|
|
|
|
|
|
|
(498
|
)
|
|
|
|
(231
|
)
|
Common stock transactions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuances
|
|
|
|
|
|
|
|
|
|
|
72
|
|
|
|
|
66
|
|
Share repurchases, including shares surrendered for tax withholding
|
|
|
|
|
|
|
|
|
|
|
(605
|
)
|
|
|
|
(105
|
)
|
Dividends paid
|
|
|
|
|
|
|
|
|
|
|
(114
|
)
|
|
|
|
(115
|
)
|
Other
|
|
|
|
|
|
|
|
|
|
|
(45
|
)
|
|
|
|
(4
|
)
|
Net cash used in financing activities
|
|
|
|
|
|
|
|
|
|
|
(1,190
|
)
|
|
|
|
(168
|
)
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
|
26
|
|
|
|
|
(79
|
)
|
Net increase (decrease) in cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
|
18
|
|
|
|
|
(389
|
)
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
|
|
|
|
|
|
5,341
|
|
|
|
|
4,193
|
|
Cash and cash equivalents at end of period
|
|
|
|
|
|
|
|
|
|
$
|
5,359
|
|
|
|
$
|
3,804
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL NON-GAAP FINANCIAL INFORMATION
In an effort to provide investors with additional information regarding
the company's financial results as determined by generally accepted
accounting principles ("GAAP"), McKesson Corporation (the "Company" or
"we") also presents the following non-GAAP measures in this press
release. The Company believes the presentation of non-GAAP measures
provides useful supplemental information to investors with regard to its
core operating performance, as well as assists with the comparison of
its past financial performance to the Company’s future financial
results. Moreover, the Company believes that the presentation of
non-GAAP measures assists investors’ ability to compare its financial
results to those of other companies in the same industry. However, the
Company's non-GAAP measures used in the press tables may be defined and
calculated differently by other companies in the same industry.
-
Adjusted Earnings (Non-GAAP): We define Adjusted Earnings as
GAAP income from continuing operations, excluding amortization of
acquisition-related intangible assets, acquisition expenses and
related adjustments, certain claim and litigation reserve adjustments,
and Last-In-First-Out (“LIFO”) inventory-related adjustments, as well
as the related income tax effects. The Company evaluates its
definition of Adjusted Earnings on a periodic basis and will update
the definition from time to time. The evaluation considers both the
quantitative and qualitative aspect of the Company’s presentation of
Adjusted Earnings. A reconciliation of McKesson’s GAAP financial
results to Adjusted Earnings (Non-GAAP) is provided in Schedules 2, 3
and 4 of the financial statement tables included with this release.
Amortization
of acquisition-related intangibles - Amortization expense of
acquired intangible assets purchased in connection with business
acquisitions by the Company.
Acquisition
expenses and related adjustments - Transaction and integration
expenses that are directly related to business acquisitions by the
Company. Examples include transaction closing costs, professional
service fees, restructuring or severance charges, retention payments,
employee relocation expenses, facility or other exit-related expenses,
recoveries of acquisition-related expenses or post-closing expenses,
bridge loan fees, gains or losses related to foreign currency
contracts, and gains or losses on business combinations.
Claim
and litigation reserve adjustments - Adjustments to the
Company’s reserves, including accrued interest, for estimated probable
losses for its Controlled Substance Distribution Claims and the
Average Wholesale Price litigation matters, as such terms are defined
in the Company’s Annual Report on Form 10-K for the fiscal year ended
March 31, 2015.
LIFO-related
adjustments - Last-In-First-Out ("LIFO") inventory-related
adjustments.
Income taxes on Adjusted Earnings are
calculated in accordance with Accounting Standards Codification
("ASC") 740, “Income Taxes,” which is the same accounting principle
used by the Company when presenting its GAAP financial results.
-
Constant Currency (Non-GAAP): To present our financial results
on a constant currency basis, we convert current year period results
of our operations in foreign countries, which are recorded in local
currencies, into U.S. dollars by applying the average foreign currency
exchange rates of the comparable prior year period. To present
Adjusted Earnings per diluted share on a constant currency basis, we
estimate the impact of foreign currency rate fluctuations on the
Company’s non-controlling interests and adjusted income tax expense,
which may vary from quarter to quarter. The supplemental constant
currency information of the Company’s GAAP financial results and
Adjusted Earnings (Non-GAAP) is provided in Schedule 3 of the
financial statement tables included with this release.
The Company internally uses non-GAAP financial measures in connection
with its own financial planning and reporting processes. Specifically,
Adjusted Earnings serves as one of the measures management utilizes when
allocating resources, deploying capital and assessing business
performance and employee incentive compensation. The Company conducts
its business worldwide in local currencies, including Euro, British
pound and Canadian dollar. As a result, the comparability of our results
reported in U.S. dollars can be affected by changes in foreign currency
exchange rates. We present constant currency information to provide a
framework for assessing how our business performed excluding the
estimated effect of foreign currency exchange rate fluctuations.
Nonetheless, non-GAAP financial results and related measures disclosed
by the Company should not be considered a substitute for, nor superior
to, financial results and measures as determined or calculated in
accordance with GAAP.
****
Euro to U.S. Dollar Average Foreign Exchange Rates by Quarter
Our international pharmaceutical distribution and services business
reflects the results from Celesio AG ("Celesio"). Celesio independently
reports its financial results in Euros. Our financial results for the
second quarter and first six months of fiscal 2016, as provided on a
constant currency basis, exclude primarily the effects of the Euro to
the U.S. dollar exchange rate fluctuations between the current periods
and the comparable periods previously reported.
|
|
|
|
|
|
Euro to $1 U.S. Dollar
|
|
|
|
|
|
|
Fiscal 2015 *
|
|
|
Fiscal 2016
|
|
|
|
First Quarter
|
|
|
1.37
|
|
|
|
1.10
|
*
|
|
|
|
|
|
Second Quarter
|
|
|
1.33
|
|
|
|
1.11
|
*
|
|
|
|
|
|
Third Quarter
|
|
|
1.25
|
|
|
|
1.10
|
**
|
|
|
|
|
|
Fourth Quarter
|
|
|
1.13
|
|
|
|
1.10
|
**
|
|
|
*
|
|
Quarterly exchange rates are computed as a simple average using the
average monthly Euro to U.S. dollar exchange rate as reported by the
European Central Bank.
|
**
|
|
McKesson Corporation’s full year guidance exchange rate as
communicated on May 12, 2015, July 29, 2015 and October 29, 2015.
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20151029005689/en/
Copyright Business Wire 2015